[RGB] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[RGB] RGB INTERNATIONAL BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.15%
YoY- 147.96%
Quarter Report
Latest QR
Upcoming QR
RGB's Result
RGB's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 208,634 168,275 158,393 105,875 113,011 87,072 95,734 13.85%
PBT 26,900 19,750 16,988 5,328 2,273 -13,453 -38,333 -
Tax -4,292 -2,902 -1,562 -439 -96 -12 -62 102.50%
NP 22,608 16,848 15,426 4,889 2,177 -13,465 -38,395 -
-
NP to SH 22,236 16,603 15,532 5,217 2,104 -12,295 -31,715 -
-
Tax Rate 15.96% 14.69% 9.19% 8.24% 4.22% - - -
Total Cost 186,026 151,427 142,967 100,986 110,834 100,537 134,129 5.59%
-
Net Worth 184,203 173,464 92,728 69,560 58,444 80,781 103,045 10.15%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - 579 - - - - -
Div Payout % - - 3.73% - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 184,203 173,464 92,728 69,560 58,444 80,781 103,045 10.15%
NOSH 1,315,739 1,239,029 1,159,104 1,159,333 1,168,888 1,154,018 1,144,945 2.34%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 10.84% 10.01% 9.74% 4.62% 1.93% -15.46% -40.11% -
ROE 12.07% 9.57% 16.75% 7.50% 3.60% -15.22% -30.78% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 15.86 13.58 13.67 9.13 9.67 7.55 8.36 11.25%
EPS 1.69 1.34 1.34 0.45 0.18 -1.07 -2.77 -
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.08 0.06 0.05 0.07 0.09 7.63%
Adjusted Per Share Value based on latest NOSH - 1,182,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 13.48 10.87 10.23 6.84 7.30 5.62 6.18 13.86%
EPS 1.44 1.07 1.00 0.34 0.14 -0.79 -2.05 -
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 0.119 0.112 0.0599 0.0449 0.0377 0.0522 0.0666 10.14%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.175 0.14 0.16 0.12 0.08 0.06 0.06 -
P/RPS 1.10 1.03 1.17 1.31 0.83 0.80 0.72 7.31%
P/EPS 10.36 10.45 11.94 26.67 44.44 -5.63 -2.17 -
EY 9.66 9.57 8.38 3.75 2.25 -17.76 -46.17 -
DY 0.00 0.00 0.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.00 2.00 2.00 1.60 0.86 0.67 10.94%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 23/11/15 27/11/14 26/11/13 30/11/12 22/11/11 26/11/10 -
Price 0.24 0.18 0.145 0.13 0.09 0.08 0.06 -
P/RPS 1.51 1.33 1.06 1.42 0.93 1.06 0.72 13.12%
P/EPS 14.20 13.43 10.82 28.89 50.00 -7.51 -2.17 -
EY 7.04 7.44 9.24 3.46 2.00 -13.32 -46.17 -
DY 0.00 0.00 0.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.29 1.81 2.17 1.80 1.14 0.67 16.88%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment